[NEXGRAM] YoY Quarter Result on 2013-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 18,561 9,470 22,154 26,509 15,516 17,068 15,849 2.20% YoY % 96.00% -57.25% -16.43% 70.85% -9.09% 7.69% - Horiz. % 117.11% 59.75% 139.78% 167.26% 97.90% 107.69% 100.00%
PBT -1,736 -13,926 9,876 1,927 1,153 1,170 1,118 - YoY % 87.53% -241.01% 412.51% 67.13% -1.45% 4.65% - Horiz. % -155.28% -1,245.62% 883.36% 172.36% 103.13% 104.65% 100.00%
Tax -5,450 321 0 -30 101 3 -20 116.55% YoY % -1,797.82% 0.00% 0.00% -129.70% 3,266.67% 115.00% - Horiz. % 27,250.00% -1,605.00% -0.00% 150.00% -505.00% -15.00% 100.00%
NP -7,186 -13,605 9,876 1,897 1,254 1,173 1,098 - YoY % 47.18% -237.76% 420.61% 51.28% 6.91% 6.83% - Horiz. % -654.46% -1,239.07% 899.45% 172.77% 114.21% 106.83% 100.00%
NP to SH -7,425 -12,750 8,937 2,699 1,418 1,173 717 - YoY % 41.76% -242.67% 231.12% 90.34% 20.89% 63.60% - Horiz. % -1,035.56% -1,778.24% 1,246.44% 376.43% 197.77% 163.60% 100.00%
Tax Rate - % - % - % 1.56 % -8.76 % -0.26 % 1.79 % - YoY % 0.00% 0.00% 0.00% 117.81% -3,269.23% -114.53% - Horiz. % 0.00% 0.00% 0.00% 87.15% -489.39% -14.53% 100.00%
Total Cost 25,747 23,075 12,278 24,612 14,262 15,895 14,751 7.98% YoY % 11.58% 87.94% -50.11% 72.57% -10.27% 7.76% - Horiz. % 174.54% 156.43% 83.24% 166.85% 96.68% 107.76% 100.00%
Net Worth 19,853,135 21,706,200 122,766 75,445 64,869 74,339 67,608 118.79% YoY % -8.54% 17,580.93% 62.72% 16.30% -12.74% 9.96% - Horiz. % 29,364.69% 32,105.54% 181.58% 111.59% 95.95% 109.96% 100.00%
Dividend 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 19,853,135 21,706,200 122,766 75,445 64,869 74,339 67,608 118.79% YoY % -8.54% 17,580.93% 62.72% 16.30% -12.74% 9.96% - Horiz. % 29,364.69% 32,105.54% 181.58% 111.59% 95.95% 109.96% 100.00%
NOSH 1,865,896 1,860,000 940,736 458,076 380,243 471,999 421,764 22.74% YoY % 0.32% 97.72% 105.37% 20.47% -19.44% 11.91% - Horiz. % 442.40% 441.00% 223.05% 108.61% 90.16% 111.91% 100.00%
Ratio Analysis 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -38.72 % -143.66 % 44.58 % 7.16 % 8.08 % 6.87 % 6.93 % - YoY % 73.05% -422.25% 522.63% -11.39% 17.61% -0.87% - Horiz. % -558.73% -2,073.02% 643.29% 103.32% 116.59% 99.13% 100.00%
ROE -0.04 % -0.06 % 7.28 % 3.58 % 2.19 % 1.58 % 1.06 % - YoY % 33.33% -100.82% 103.35% 63.47% 38.61% 49.06% - Horiz. % -3.77% -5.66% 686.79% 337.74% 206.60% 149.06% 100.00%
Per Share 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.99 0.51 2.35 5.79 4.08 3.62 3.76 -16.80% YoY % 94.12% -78.30% -59.41% 41.91% 12.71% -3.72% - Horiz. % 26.33% 13.56% 62.50% 153.99% 108.51% 96.28% 100.00%
EPS -0.40 -0.68 0.95 0.59 0.34 0.27 0.17 - YoY % 41.18% -171.58% 61.02% 73.53% 25.93% 58.82% - Horiz. % -235.29% -400.00% 558.82% 347.06% 200.00% 158.82% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 10.6400 11.6700 0.1305 0.1647 0.1706 0.1575 0.1603 78.26% YoY % -8.83% 8,842.53% -20.77% -3.46% 8.32% -1.75% - Horiz. % 6,637.55% 7,280.10% 81.41% 102.74% 106.43% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,476 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 2.28 1.16 2.72 3.25 1.90 2.09 1.94 2.25% YoY % 96.55% -57.35% -16.31% 71.05% -9.09% 7.73% - Horiz. % 117.53% 59.79% 140.21% 167.53% 97.94% 107.73% 100.00%
EPS -0.91 -1.56 1.10 0.33 0.17 0.14 0.09 - YoY % 41.67% -241.82% 233.33% 94.12% 21.43% 55.56% - Horiz. % -1,011.11% -1,733.33% 1,222.22% 366.67% 188.89% 155.56% 100.00%
DPS 0.00 - 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 24.3454 26.6178 0.1505 0.0925 0.0795 0.0912 0.0829 118.80% YoY % -8.54% 17,586.25% 62.70% 16.35% -12.83% 10.01% - Horiz. % 29,367.19% 32,108.32% 181.54% 111.58% 95.90% 110.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/07/17 29/07/16 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.0400 0.0500 0.1200 0.0850 0.1000 0.0500 0.0500 -
P/RPS 4.02 9.82 5.10 1.47 2.45 1.38 1.33 16.46% YoY % -59.06% 92.55% 246.94% -40.00% 77.54% 3.76% - Horiz. % 302.26% 738.35% 383.46% 110.53% 184.21% 103.76% 100.00%
P/EPS -10.05 -7.29 12.63 14.43 26.82 20.12 29.41 - YoY % -37.86% -157.72% -12.47% -46.20% 33.30% -31.59% - Horiz. % -34.17% -24.79% 42.94% 49.06% 91.19% 68.41% 100.00%
EY -9.95 -13.71 7.92 6.93 3.73 4.97 3.40 - YoY % 27.43% -273.11% 14.29% 85.79% -24.95% 46.18% - Horiz. % -292.65% -403.24% 232.94% 203.82% 109.71% 146.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.92 0.52 0.59 0.32 0.31 - YoY % 0.00% 0.00% 76.92% -11.86% 84.37% 3.23% - Horiz. % 0.00% 0.00% 296.77% 167.74% 190.32% 103.23% 100.00%
Price Multiplier on Announcement Date 31/07/17 31/07/16 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/09/17 30/09/16 30/06/14 28/06/13 28/06/12 29/06/11 29/06/10 -
Price 0.0400 0.0450 0.1100 0.0850 0.0900 0.0500 0.0500 -
P/RPS 4.02 8.84 4.67 1.47 2.21 1.38 1.33 16.46% YoY % -54.52% 89.29% 217.69% -33.48% 60.14% 3.76% - Horiz. % 302.26% 664.66% 351.13% 110.53% 166.17% 103.76% 100.00%
P/EPS -10.05 -6.56 11.58 14.43 24.13 20.12 29.41 - YoY % -53.20% -156.65% -19.75% -40.20% 19.93% -31.59% - Horiz. % -34.17% -22.31% 39.37% 49.06% 82.05% 68.41% 100.00%
EY -9.95 -15.23 8.64 6.93 4.14 4.97 3.40 - YoY % 34.67% -276.27% 24.68% 67.39% -16.70% 46.18% - Horiz. % -292.65% -447.94% 254.12% 203.82% 121.76% 146.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.84 0.52 0.53 0.32 0.31 - YoY % 0.00% 0.00% 61.54% -1.89% 65.62% 3.23% - Horiz. % 0.00% 0.00% 270.97% 167.74% 170.97% 103.23% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
(27) Attachment - 4th Quarter Result (300413).pdf 
